[VIZIONE] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -18.19%
YoY- -131.89%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 31,584 27,769 20,262 15,938 14,176 16,176 15,241 62.47%
PBT -7,828 288 -2,393 -4,194 -3,476 -7,561 -262 860.87%
Tax 2,096 -1,766 -261 -212 -252 -228 -217 -
NP -5,732 -1,478 -2,654 -4,406 -3,728 -7,789 -480 421.66%
-
NP to SH -5,732 -1,478 -2,654 -4,406 -3,728 -7,789 -480 421.66%
-
Tax Rate - 613.19% - - - - - -
Total Cost 37,316 29,247 22,917 20,344 17,904 23,965 15,721 77.84%
-
Net Worth 22,982 47,579 24,774 41,362 42,772 43,647 50,849 -41.07%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 22,982 47,579 24,774 41,362 42,772 43,647 50,849 -41.07%
NOSH 45,062 44,954 45,045 44,959 45,024 44,997 44,999 0.09%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -18.15% -5.32% -13.10% -27.64% -26.30% -48.15% -3.15% -
ROE -24.94% -3.11% -10.72% -10.65% -8.72% -17.85% -0.94% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 70.09 61.77 44.98 35.45 31.49 35.95 33.87 62.31%
EPS -12.72 -3.28 -5.89 -9.80 -8.28 -17.31 -1.07 420.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 1.0584 0.55 0.92 0.95 0.97 1.13 -41.13%
Adjusted Per Share Value based on latest NOSH - 45,070
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.71 6.78 4.95 3.89 3.46 3.95 3.72 62.48%
EPS -1.40 -0.36 -0.65 -1.08 -0.91 -1.90 -0.12 413.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.1162 0.0605 0.101 0.1044 0.1066 0.1242 -41.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.99 1.04 1.15 1.45 1.55 1.83 1.97 -
P/RPS 1.41 1.68 2.56 4.09 4.92 5.09 5.82 -61.10%
P/EPS -7.78 -31.63 -19.51 -14.80 -18.72 -10.57 -184.69 -87.87%
EY -12.85 -3.16 -5.12 -6.76 -5.34 -9.46 -0.54 725.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.98 2.09 1.58 1.63 1.89 1.74 7.51%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 25/11/04 13/08/04 28/05/04 25/02/04 19/11/03 -
Price 0.45 1.05 1.08 1.25 1.50 1.85 1.89 -
P/RPS 0.64 1.70 2.40 3.53 4.76 5.15 5.58 -76.36%
P/EPS -3.54 -31.94 -18.33 -12.76 -18.12 -10.69 -177.19 -92.61%
EY -28.27 -3.13 -5.46 -7.84 -5.52 -9.36 -0.56 1262.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.99 1.96 1.36 1.58 1.91 1.67 -34.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment